VIKRAM THERMO (INDIA)
|
VIKRAM THERMO (INDIA) Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹126 Cr | ₹112 Cr | ₹93 Cr | ₹74 Cr | ₹56 Cr |
Sales | ₹124 Cr | ₹108 Cr | ₹90 Cr | ₹73 Cr | ₹55 Cr |
Job Work/ Contract Receipts | ₹0.73 Cr | ₹2.54 Cr | ₹1.98 Cr | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.44 Cr | ₹1.16 Cr | ₹1.04 Cr | ₹1.07 Cr | ₹0.87 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹126 Cr | ₹112 Cr | ₹93 Cr | ₹74 Cr | ₹56 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.67 Cr | ₹-0.22 Cr | ₹-1.18 Cr | ₹0.03 Cr | ₹-1.36 Cr |
Raw Material Consumed | ₹62 Cr | ₹57 Cr | ₹58 Cr | ₹35 Cr | ₹29 Cr |
Opening Raw Materials | ₹4.24 Cr | ₹6.16 Cr | ₹4.89 Cr | ₹3.22 Cr | ₹2.32 Cr |
Purchases Raw Materials | ₹63 Cr | ₹55 Cr | ₹60 Cr | ₹37 Cr | ₹30 Cr |
Closing Raw Materials | ₹5.26 Cr | ₹4.24 Cr | ₹6.16 Cr | ₹4.89 Cr | ₹3.22 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.63 Cr | ₹4.15 Cr | ₹3.24 Cr | ₹2.30 Cr | ₹2.12 Cr |
Electricity & Power | ₹5.63 Cr | ₹4.15 Cr | ₹3.24 Cr | ₹2.30 Cr | ₹2.12 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹10 Cr | ₹11 Cr | ₹8.21 Cr | ₹7.23 Cr | ₹5.94 Cr |
Salaries, Wages & Bonus | ₹9.41 Cr | ₹10 Cr | ₹7.23 Cr | ₹6.31 Cr | ₹5.27 Cr |
Contributions to EPF & Pension Funds | ₹0.63 Cr | ₹0.60 Cr | ₹0.60 Cr | ₹0.56 Cr | ₹0.41 Cr |
Workmen and Staff Welfare Expenses | ₹0.17 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.36 Cr | ₹0.26 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹3.44 Cr | ₹3.38 Cr | ₹2.68 Cr | ₹3.38 Cr | ₹2.21 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.10 Cr | ₹1.54 Cr | ₹1.43 Cr | ₹2.08 Cr | ₹1.05 Cr |
Repairs and Maintenance | ₹1.05 Cr | ₹1.57 Cr | ₹0.79 Cr | ₹1.08 Cr | ₹0.86 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.29 Cr | ₹0.27 Cr | ₹0.47 Cr | ₹0.22 Cr | ₹0.30 Cr |
General and Administration Expenses | ₹2.86 Cr | ₹2.78 Cr | ₹1.63 Cr | ₹2.18 Cr | ₹2.12 Cr |
Rent , Rates & Taxes | ₹0.09 Cr | ₹0.29 Cr | ₹0.11 Cr | ₹0.52 Cr | ₹0.17 Cr |
Insurance | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.20 Cr |
Printing and stationery | ₹0.17 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
Professional and legal fees | ₹1.26 Cr | ₹1.05 Cr | ₹0.40 Cr | ₹0.92 Cr | ₹0.91 Cr |
Traveling and conveyance | ₹0.52 Cr | ₹0.42 Cr | ₹0.22 Cr | ₹0.11 Cr | ₹0.43 Cr |
Other Administration | ₹0.61 Cr | ₹0.69 Cr | ₹0.60 Cr | ₹0.36 Cr | ₹0.31 Cr |
Selling and Distribution Expenses | ₹5.79 Cr | ₹5.80 Cr | ₹4.24 Cr | ₹3.88 Cr | ₹2.84 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹2.92 Cr | ₹2.53 Cr | ₹2.07 Cr | ₹1.98 Cr | ₹1.16 Cr |
Freight and Forwarding | ₹2.06 Cr | ₹2.58 Cr | ₹1.86 Cr | ₹1.68 Cr | ₹1.00 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.81 Cr | ₹0.70 Cr | ₹0.31 Cr | ₹0.21 Cr | ₹0.68 Cr |
Miscellaneous Expenses | ₹2.53 Cr | ₹1.36 Cr | ₹0.82 Cr | ₹1.39 Cr | ₹0.88 Cr |
Bad debts /advances written off | - | ₹0.31 Cr | - | - | - |
Provision for doubtful debts | ₹1.44 Cr | - | - | ₹0.12 Cr | ₹0.01 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.01 Cr | ₹0.05 Cr |
Losson foreign exchange fluctuations | ₹0.20 Cr | - | ₹0.04 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.90 Cr | ₹1.05 Cr | ₹0.78 Cr | ₹1.27 Cr | ₹0.82 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹89 Cr | ₹85 Cr | ₹78 Cr | ₹55 Cr | ₹44 Cr |
Operating Profit (Excl OI) | ₹38 Cr | ₹26 Cr | ₹15 Cr | ₹18 Cr | ₹12 Cr |
Other Income | ₹1.15 Cr | ₹1.35 Cr | ₹0.76 Cr | ₹0.44 Cr | ₹0.41 Cr |
Interest Received | ₹0.14 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.10 Cr | ₹0.01 Cr | ₹0.18 Cr | - | - |
Profits on sale of Investments | ₹0.02 Cr | - | ₹0.45 Cr | ₹0.12 Cr | ₹0.11 Cr |
Provision Written Back | - | ₹0.45 Cr | - | - | - |
Foreign Exchange Gains | - | ₹0.27 Cr | - | ₹0.15 Cr | ₹0.14 Cr |
Others | ₹0.89 Cr | ₹0.48 Cr | - | ₹0.03 Cr | ₹0.01 Cr |
Operating Profit | ₹39 Cr | ₹27 Cr | ₹15 Cr | ₹19 Cr | ₹12 Cr |
Interest | ₹1.14 Cr | ₹1.17 Cr | ₹0.88 Cr | ₹0.55 Cr | ₹0.80 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.02 Cr | ₹1.08 Cr | ₹0.76 Cr | ₹0.44 Cr | ₹0.70 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.12 Cr | ₹0.09 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.10 Cr |
Other Interest | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
PBDT | ₹38 Cr | ₹26 Cr | ₹15 Cr | ₹18 Cr | ₹11 Cr |
Depreciation | ₹3.49 Cr | ₹3.21 Cr | ₹2.79 Cr | ₹2.00 Cr | ₹1.98 Cr |
Profit Before Taxation & Exceptional Items | ₹34 Cr | ₹23 Cr | ₹12 Cr | ₹16 Cr | ₹9.45 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹34 Cr | ₹23 Cr | ₹12 Cr | ₹16 Cr | ₹9.45 Cr |
Provision for Tax | ₹8.68 Cr | ₹6.12 Cr | ₹3.08 Cr | ₹3.92 Cr | ₹2.21 Cr |
Current Income Tax | ₹8.50 Cr | ₹5.48 Cr | ₹2.43 Cr | ₹4.11 Cr | ₹2.38 Cr |
Deferred Tax | ₹0.18 Cr | ₹0.57 Cr | ₹0.69 Cr | ₹-0.16 Cr | ₹-0.13 Cr |
Other taxes | - | ₹0.08 Cr | ₹-0.04 Cr | ₹-0.02 Cr | ₹-0.04 Cr |
Profit After Tax | ₹25 Cr | ₹17 Cr | ₹8.69 Cr | ₹12 Cr | ₹7.24 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹49 Cr | ₹58 Cr | ₹51 Cr | ₹40 Cr | ₹34 Cr |
Appropriations | ₹75 Cr | ₹75 Cr | ₹60 Cr | ₹52 Cr | ₹41 Cr |
General Reserves | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.53 Cr | ₹26 Cr | ₹0.91 Cr | ₹0.92 Cr | ₹1.10 Cr |
Equity Dividend % | ₹7.50 | ₹5.00 | ₹3.00 | ₹15.00 | ₹15.00 |
Earnings Per Share | ₹8.09 | ₹5.39 | ₹13.86 | ₹19.24 | ₹11.54 |
Adjusted EPS | ₹8.09 | ₹5.39 | ₹2.77 | ₹3.85 | ₹2.31 |
Compare Income Statement of peers of VIKRAM THERMO (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VIKRAM THERMO (INDIA) | ₹552.2 Cr | 4.6% | 1.3% | 10.7% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹154,037.0 Cr | 1.2% | 10.9% | 4.8% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹116,126.0 Cr | 7.5% | 27.3% | 47.6% | Stock Analytics | |
SRF | ₹89,266.9 Cr | 0.1% | 0.8% | 20.4% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹43,478.1 Cr | 0.9% | 3.1% | 12.3% | Stock Analytics | |
GODREJ INDUSTRIES | ₹39,341.1 Cr | 2.9% | 3.3% | 34.6% | Stock Analytics |
VIKRAM THERMO (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VIKRAM THERMO (INDIA) | 4.6% |
1.3% |
10.7% |
SENSEX | 5.9% |
7.3% |
8.4% |
You may also like the below Video Courses